(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 46.76%3.52B | 46.76%3.52B | 4.10%2.87B | -6.19%2.4B | -6.19%2.4B | -5.77%2.76B | -23.15%2.55B | --2.55B | -31.14%2.93B | -24.96%3.32B |
-Cash and cash equivalents | 47.77%3.51B | 47.77%3.51B | 4.15%2.86B | -6.32%2.37B | -6.32%2.37B | -5.76%2.75B | -23.48%2.53B | --2.53B | -31.23%2.92B | -24.95%3.31B |
-Short-term investments | -56.52%10M | -56.52%10M | -8.33%11M | 9.52%23M | 9.52%23M | -7.69%12M | 61.54%21M | --21M | 0.00%13M | -27.78%13M |
-Accounts receivable | 14.26%2.76B | 14.26%2.76B | 10.56%2.6B | 10.31%2.42B | 10.31%2.42B | 0.04%2.35B | 3.54%2.19B | --2.19B | -27.94%2.35B | -7.02%2.12B |
-Taxes receivable | -10.60%253M | -10.60%253M | -34.68%194M | -4.07%283M | -4.07%283M | 6.45%297M | -15.23%295M | --295M | 634.21%279M | 36.47%348M |
-Other receivables | -3.16%3.86B | -3.16%3.86B | -8.01%3.55B | 15.34%3.98B | 15.34%3.98B | 21.59%3.86B | -7.08%3.45B | --3.45B | -12.08%3.17B | -7.47%3.72B |
Inventory | 2.97%4.85B | 2.97%4.85B | 15.36%5.13B | 28.42%4.71B | 28.42%4.71B | 21.05%4.45B | -0.65%3.67B | --3.67B | -23.77%3.67B | -14.58%3.69B |
Prepaid assets | 37.94%2.45B | 37.94%2.45B | -16.14%868M | 87.26%1.78B | 87.26%1.78B | 50.00%1.04B | 13.50%950M | --950M | -9.69%690M | 38.58%837M |
Restricted cash | 18.72%279M | 18.72%279M | ---- | 164.04%235M | 164.04%235M | ---- | -37.76%89M | --89M | ---- | 320.59%143M |
Current deferred assets | 46.84%116M | 46.84%116M | -96.00%2M | 46.30%79M | 46.30%79M | -16.67%50M | -12.90%54M | --54M | 30.43%60M | 37.78%62M |
Total current assets | 13.80%18.22B | 13.80%18.22B | -10.40%15.25B | 4.54%16.01B | 4.54%16.01B | 9.91%17.02B | 4.76%15.32B | --15.32B | -8.66%15.48B | -9.04%14.62B |
Non current assets | ||||||||||
Net PPE | -7.28%4.63B | -7.28%4.63B | -4.85%4.77B | -2.40%5B | -2.40%5B | -4.62%5.02B | -13.51%5.12B | --5.12B | -14.53%5.26B | -13.09%5.92B |
-Gross PPE | -2.00%10.83B | -2.00%10.83B | 1.99%11.01B | 4.48%11.06B | 4.48%11.06B | 0.79%10.8B | -6.71%10.58B | --10.58B | -6.78%10.71B | 1.33%11.34B |
-Accumulated depreciation | -2.36%-6.2B | -2.36%-6.2B | -7.92%-6.24B | -10.93%-6.06B | -10.93%-6.06B | -6.01%-5.78B | -0.72%-5.46B | ---5.46B | -2.15%-5.46B | -23.76%-5.42B |
Goodwill and other intangible assets | -2.17%4.01B | -2.17%4.01B | -0.86%4.02B | 1.41%4.1B | 1.41%4.1B | -0.22%4.05B | -21.46%4.04B | --4.04B | -23.76%4.06B | -5.46%5.15B |
-Goodwill | -3.00%1.07B | -3.00%1.07B | -1.12%1.06B | 7.12%1.1B | 7.12%1.1B | 3.68%1.07B | -4.47%1.03B | --1.03B | -3.10%1.03B | 8.05%1.07B |
-Other intangible assets | -1.87%2.94B | -1.87%2.94B | -0.77%2.96B | -0.53%3B | -0.53%3B | -1.55%2.98B | -25.94%3.02B | --3.02B | -28.92%3.03B | -8.48%4.07B |
Financial assets | -37.19%326M | -37.19%326M | -5.54%392M | 50.00%519M | 50.00%519M | -20.50%415M | -48.51%346M | --346M | --522M | 49.00%672M |
Defined pension benefit | 27.57%782M | 27.57%782M | -48.92%591M | -46.60%613M | -46.60%613M | 26.59%1.16B | 26.57%1.15B | --1.15B | -47.35%914M | -22.48%907M |
Total non current assets | -1.09%13.29B | -1.09%13.29B | 6.61%14.49B | 0.60%13.44B | 0.60%13.44B | 2.43%13.59B | -10.33%13.36B | --13.36B | -18.02%13.27B | -8.00%14.9B |
Total assets | 7.00%31.51B | 7.00%31.51B | -2.85%29.74B | 2.71%29.45B | 2.71%29.45B | 6.46%30.61B | -2.86%28.67B | --28.67B | -13.23%28.76B | -8.52%29.52B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.71%5.82B | 4.71%5.82B | 15.57%6.18B | 18.11%5.56B | 18.11%5.56B | 13.57%5.35B | -13.70%4.71B | --4.71B | -33.64%4.71B | -20.77%5.45B |
-accounts payable | -7.32%1.61B | -7.32%1.61B | 5.87%1.77B | 36.40%1.74B | 36.40%1.74B | 33.84%1.67B | -10.30%1.27B | --1.27B | -45.02%1.25B | -25.60%1.42B |
-Total tax payable | 22.40%235M | 22.40%235M | 14.94%177M | 36.17%192M | 36.17%192M | -27.70%154M | -49.82%141M | --141M | -60.19%213M | -6.33%281M |
-Other payable | 9.53%3.98B | 9.53%3.98B | 20.19%4.24B | 10.27%3.63B | 10.27%3.63B | 8.49%3.53B | -12.28%3.29B | --3.29B | -24.33%3.25B | -19.72%3.75B |
Current provisions | -15.82%532M | -15.82%532M | 14.81%651M | 33.05%632M | 33.05%632M | -0.18%567M | -42.49%475M | --475M | -49.47%568M | -3.73%826M |
Current debt and capital lease obligation | 125.98%809M | 125.98%809M | 135.51%756M | 28.32%358M | 28.32%358M | 45.25%321M | -78.07%279M | --279M | -87.56%221M | 64.13%1.27B |
-Current debt | 17,600.00%531M | 17,600.00%531M | 15,533.33%469M | -66.67%3M | -66.67%3M | -66.67%3M | -99.11%9M | --9M | -99.38%9M | 132.87%1.01B |
-Current capital lease obligation | -21.69%278M | -21.69%278M | -9.75%287M | 31.48%355M | 31.48%355M | 50.00%318M | 4.25%270M | --270M | -36.53%212M | -23.82%259M |
Current liabilities | 7.64%14.98B | 7.64%14.98B | 7.89%14.75B | 17.14%13.92B | 17.14%13.92B | 14.07%13.67B | -14.69%11.88B | --11.88B | -28.00%11.98B | -7.09%13.93B |
Non current liabilities | ||||||||||
Long term provisions | -11.99%1.5B | -11.99%1.5B | -9.52%1.52B | 53.66%1.7B | 53.66%1.7B | 45.92%1.68B | -1.07%1.11B | --1.11B | -24.66%1.15B | -42.50%1.12B |
Long term debt and capital lease obligation | -11.56%4.95B | -11.56%4.95B | -35.98%4.9B | -25.34%5.6B | -25.34%5.6B | -0.49%7.66B | 23.75%7.5B | --7.5B | 10.09%7.69B | 23.38%6.06B |
-Long term debt | -13.08%3.57B | -13.08%3.57B | -42.74%3.5B | -31.84%4.11B | -31.84%4.11B | 1.32%6.12B | 40.92%6.02B | --6.02B | 21.14%6.04B | 47.58%4.27B |
-Long term capital lease obligation | -7.37%1.38B | -7.37%1.38B | -9.05%1.4B | 1.22%1.49B | 1.22%1.49B | -7.13%1.54B | -17.38%1.47B | --1.47B | -17.42%1.65B | -11.42%1.78B |
Non current accrued expenses | ---- | ---- | --59M | ---- | ---- | ---- | --192M | --192M | ---- | ---- |
Derivative product liabilities | -40.77%1.85B | -40.77%1.85B | -33.46%2.27B | 17.54%3.13B | 17.54%3.13B | 41.68%3.42B | -8.86%2.66B | --2.66B | -55.07%2.41B | -1.78%2.92B |
Total non current liabilities | -6.44%20.16B | -6.44%20.16B | -13.98%19.96B | 0.56%21.55B | 0.56%21.55B | 8.63%23.21B | 4.71%21.43B | --21.43B | -13.24%21.36B | -0.80%20.46B |
Total liabilities | -0.92%35.14B | -0.92%35.14B | -5.87%34.71B | 6.47%35.47B | 6.47%35.47B | 10.58%36.87B | -3.15%33.31B | --33.31B | -19.19%33.35B | -3.45%34.39B |
Shareholders'equity | ||||||||||
Share capital | 0.60%1.68B | 0.60%1.68B | 0.60%1.68B | 0.00%1.67B | 0.00%1.67B | 0.00%1.67B | 0.00%1.67B | --1.67B | 333.68%1.67B | 333.68%1.67B |
-common stock | 0.60%1.68B | 0.60%1.68B | 0.60%1.68B | 0.00%1.67B | 0.00%1.67B | 0.00%1.67B | 0.00%1.67B | --1.67B | 333.68%1.67B | 333.68%1.67B |
Retained earnings | 26.55%-7.19B | 26.55%-7.19B | 18.25%-8.55B | -15.71%-9.79B | -15.71%-9.79B | -24.54%-10.46B | 4.14%-8.46B | ---8.46B | 19.13%-8.4B | -70.01%-8.83B |
Paid-in capital | 0.08%1.18B | 0.08%1.18B | 0.00%1.18B | 0.08%1.18B | 0.08%1.18B | 0.17%1.18B | 0.26%1.18B | --1.18B | 145.00%1.18B | 145.61%1.17B |
Total stockholders'equity | 39.16%-3.68B | 39.16%-3.68B | 20.46%-5B | -29.77%-6.05B | -29.77%-6.05B | -36.35%-6.29B | 4.80%-4.66B | ---4.66B | 43.37%-4.61B | -45.05%-4.9B |
Noncontrolling interests | 52.94%52M | 52.94%52M | 26.67%38M | 30.77%34M | 30.77%34M | 25.00%30M | 18.18%26M | --26M | 0.00%24M | 0.00%22M |
Total equity | 39.68%-3.63B | 39.68%-3.63B | 20.68%-4.97B | -29.77%-6.02B | -29.77%-6.02B | -36.41%-6.26B | 4.90%-4.64B | ---4.64B | 43.50%-4.59B | -45.35%-4.88B |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data